Highlights

[AMPROP] QoQ Quarter Result on 2013-03-31 [#4]

Stock [AMPROP]: AMCORP PROPERTIES BHD
Announcement Date 27-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2013
Quarter 31-Mar-2013  [#4]
Profit Trend QoQ -     202.49%    YoY -     284.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 59,691 23,905 32,535 87,078 27,362 30,055 29,553 59.58%
  QoQ % 149.70% -26.53% -62.64% 218.24% -8.96% 1.70% -
  Horiz. % 201.98% 80.89% 110.09% 294.65% 92.59% 101.70% 100.00%
PBT 3,662 1,606 11,680 46,183 13,560 15,137 21,028 -68.72%
  QoQ % 128.02% -86.25% -74.71% 240.58% -10.42% -28.02% -
  Horiz. % 17.41% 7.64% 55.54% 219.63% 64.49% 71.98% 100.00%
Tax 19,102 1,076 -476 245 1,377 -616 -222 -
  QoQ % 1,675.28% 326.05% -294.29% -82.21% 323.54% -177.48% -
  Horiz. % -8,604.50% -484.68% 214.41% -110.36% -620.27% 277.48% 100.00%
NP 22,764 2,682 11,204 46,428 14,937 14,521 20,806 6.16%
  QoQ % 748.77% -76.06% -75.87% 210.83% 2.86% -30.21% -
  Horiz. % 109.41% 12.89% 53.85% 223.15% 71.79% 69.79% 100.00%
NP to SH 22,485 2,774 11,231 46,459 15,359 14,225 20,753 5.47%
  QoQ % 710.56% -75.30% -75.83% 202.49% 7.97% -31.46% -
  Horiz. % 108.35% 13.37% 54.12% 223.87% 74.01% 68.54% 100.00%
Tax Rate -521.63 % -67.00 % 4.08 % -0.53 % -10.15 % 4.07 % 1.06 % -
  QoQ % -678.55% -1,742.16% 869.81% 94.78% -349.39% 283.96% -
  Horiz. % -49,210.38% -6,320.75% 384.91% -50.00% -957.55% 383.96% 100.00%
Total Cost 36,927 21,223 21,331 40,650 12,425 15,534 8,747 160.53%
  QoQ % 74.00% -0.51% -47.53% 227.16% -20.01% 77.59% -
  Horiz. % 422.17% 242.63% 243.87% 464.73% 142.05% 177.59% 100.00%
Net Worth 803,448 780,187 748,733 734,166 699,178 682,570 682,211 11.49%
  QoQ % 2.98% 4.20% 1.98% 5.00% 2.43% 0.05% -
  Horiz. % 117.77% 114.36% 109.75% 107.62% 102.49% 100.05% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 17,207 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 37.04 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 803,448 780,187 748,733 734,166 699,178 682,570 682,211 11.49%
  QoQ % 2.98% 4.20% 1.98% 5.00% 2.43% 0.05% -
  Horiz. % 117.77% 114.36% 109.75% 107.62% 102.49% 100.05% 100.00%
NOSH 578,020 577,916 575,948 573,567 573,097 573,588 573,287 0.55%
  QoQ % 0.02% 0.34% 0.42% 0.08% -0.09% 0.05% -
  Horiz. % 100.83% 100.81% 100.46% 100.05% 99.97% 100.05% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 38.14 % 11.22 % 34.44 % 53.32 % 54.59 % 48.31 % 70.40 % -33.47%
  QoQ % 239.93% -67.42% -35.41% -2.33% 13.00% -31.38% -
  Horiz. % 54.18% 15.94% 48.92% 75.74% 77.54% 68.62% 100.00%
ROE 2.80 % 0.36 % 1.50 % 6.33 % 2.20 % 2.08 % 3.04 % -5.32%
  QoQ % 677.78% -76.00% -76.30% 187.73% 5.77% -31.58% -
  Horiz. % 92.11% 11.84% 49.34% 208.22% 72.37% 68.42% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.33 4.14 5.65 15.18 4.77 5.24 5.16 58.64%
  QoQ % 149.52% -26.73% -62.78% 218.24% -8.97% 1.55% -
  Horiz. % 200.19% 80.23% 109.50% 294.19% 92.44% 101.55% 100.00%
EPS 3.89 0.48 1.95 8.10 2.68 2.48 3.62 4.90%
  QoQ % 710.42% -75.38% -75.93% 202.24% 8.06% -31.49% -
  Horiz. % 107.46% 13.26% 53.87% 223.76% 74.03% 68.51% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3900 1.3500 1.3000 1.2800 1.2200 1.1900 1.1900 10.88%
  QoQ % 2.96% 3.85% 1.56% 4.92% 2.52% 0.00% -
  Horiz. % 116.81% 113.45% 109.24% 107.56% 102.52% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 733,132
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.14 3.26 4.44 11.88 3.73 4.10 4.03 59.58%
  QoQ % 149.69% -26.58% -62.63% 218.50% -9.02% 1.74% -
  Horiz. % 201.99% 80.89% 110.17% 294.79% 92.56% 101.74% 100.00%
EPS 3.07 0.38 1.53 6.34 2.09 1.94 2.83 5.56%
  QoQ % 707.89% -75.16% -75.87% 203.35% 7.73% -31.45% -
  Horiz. % 108.48% 13.43% 54.06% 224.03% 73.85% 68.55% 100.00%
DPS 0.00 0.00 0.00 2.35 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0959 1.0642 1.0213 1.0014 0.9537 0.9310 0.9305 11.49%
  QoQ % 2.98% 4.20% 1.99% 5.00% 2.44% 0.05% -
  Horiz. % 117.78% 114.37% 109.76% 107.62% 102.49% 100.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8700 0.7850 0.7650 0.6550 0.5000 0.4800 0.4700 -
P/RPS 8.42 18.98 13.54 4.31 10.47 9.16 9.12 -5.17%
  QoQ % -55.64% 40.18% 214.15% -58.83% 14.30% 0.44% -
  Horiz. % 92.32% 208.11% 148.46% 47.26% 114.80% 100.44% 100.00%
P/EPS 22.37 163.54 39.23 8.09 18.66 19.35 12.98 43.60%
  QoQ % -86.32% 316.87% 384.92% -56.65% -3.57% 49.08% -
  Horiz. % 172.34% 1,259.94% 302.23% 62.33% 143.76% 149.08% 100.00%
EY 4.47 0.61 2.55 12.37 5.36 5.17 7.70 -30.34%
  QoQ % 632.79% -76.08% -79.39% 130.78% 3.68% -32.86% -
  Horiz. % 58.05% 7.92% 33.12% 160.65% 69.61% 67.14% 100.00%
DY 0.00 0.00 0.00 4.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.63 0.58 0.59 0.51 0.41 0.40 0.39 37.55%
  QoQ % 8.62% -1.69% 15.69% 24.39% 2.50% 2.56% -
  Horiz. % 161.54% 148.72% 151.28% 130.77% 105.13% 102.56% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 14/11/13 02/08/13 27/05/13 06/02/13 08/11/12 13/08/12 -
Price 0.8700 0.8550 0.8250 0.7400 0.6050 0.5000 0.5000 -
P/RPS 8.42 20.67 14.60 4.87 12.67 9.54 9.70 -8.98%
  QoQ % -59.26% 41.58% 199.79% -61.56% 32.81% -1.65% -
  Horiz. % 86.80% 213.09% 150.52% 50.21% 130.62% 98.35% 100.00%
P/EPS 22.37 178.13 42.31 9.14 22.57 20.16 13.81 37.81%
  QoQ % -87.44% 321.01% 362.91% -59.50% 11.95% 45.98% -
  Horiz. % 161.98% 1,289.86% 306.37% 66.18% 163.43% 145.98% 100.00%
EY 4.47 0.56 2.36 10.95 4.43 4.96 7.24 -27.43%
  QoQ % 698.21% -76.27% -78.45% 147.18% -10.69% -31.49% -
  Horiz. % 61.74% 7.73% 32.60% 151.24% 61.19% 68.51% 100.00%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.63 0.63 0.63 0.58 0.50 0.42 0.42 30.94%
  QoQ % 0.00% 0.00% 8.62% 16.00% 19.05% 0.00% -
  Horiz. % 150.00% 150.00% 150.00% 138.10% 119.05% 100.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

238  258  484  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.14+0.01 
 MYEG-C87 0.055+0.005 
 EAH 0.0150.00 
 XDL-WD 0.0150.00 
 HSI-C7K 0.29+0.015 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-H8K 0.175-0.02 
 COMCORP 0.225+0.135 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers